Flat
SE6
2 beds
1 bath
Adenmore Road, London SE6
London, England · SE6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-1,678
↘ -1%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
31%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £20,076 | £20,180 | £20,299 | £20,421 | £20,552 | £101,529 |
| Profit Before Tax | £-948 | £-765 | £-399 | £-23 | £457 | £-1,678 |
| Profit After Tax | £-948 | £-765 | £-399 | £-23 | £457 | £-1,678 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-944 | £-762 | £7,101 | £13,364 | £18,273 | £37,033 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change